25 XP   0   0   10

Unipro
Buy, Hold or Sell?

Let's analyse Unipro together

PenkeI guess you are interested in Unipro. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Unipro. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Unipro

I send you an email if I find something interesting about Unipro.

Quick analysis of Unipro (30 sec.)










What can you expect buying and holding a share of Unipro? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
₽2.06
Expected worth in 1 year
₽3.39
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽1.34
Return On Investment
69.6%

For what price can you sell your share?

Current Price per Share
₽1.92
Expected price per share
₽1.765 - ₽2.182
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Unipro (5 min.)




Live pricePrice per Share (EOD)

₽1.92

Intrinsic Value Per Share

₽2.50 - ₽7.27

Total Value Per Share

₽4.56 - ₽9.33

2. Growth of Unipro (5 min.)




Is Unipro growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.1b$227.4m16.2%

How much money is Unipro making?

Current yearPrevious yearGrowGrow %
Making money$229.6m$88.9m$140.7m61.3%
Net Profit Margin20.1%9.3%--

How much money comes from the company's main activities?

3. Financial Health of Unipro (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Unipro? (5 min.)

Welcome investor! Unipro's management wants to use your money to grow the business. In return you get a share of Unipro.

What can you expect buying and holding a share of Unipro?

First you should know what it really means to hold a share of Unipro. And how you can make/lose money.

Speculation

The Price per Share of Unipro is ₽1.919. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Unipro.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Unipro, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽2.06. Based on the TTM, the Book Value Change Per Share is ₽0.33 per quarter. Based on the YOY, the Book Value Change Per Share is ₽-0.19 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Unipro.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.000.2%0.000.2%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.2%0.000.2%0.00-0.1%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.2%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.2%0.000.2%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.01-0.01-0.06-0.04-0.14-
Price to Earnings Ratio3.98-3.98-40.01-19.61-65.13-
Price-to-Total Gains Ratio4.02-4.02-40.62-19.77-69.49-
Price to Book Ratio0.65-0.65-3.03-2.18-7.18-
Price-to-Total Gains Ratio4.02-4.02-40.62-19.77-69.49-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0207252
Number of shares48250
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (48250 shares)174.04129.20
Gains per Year (48250 shares)696.15516.81
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10696686410107507
20139213828202141024
302088207812303211541
402785277416404272058
503481347020505342575
604177416624606413092
704873486228707483609
805569555832808554126
906265625436909624643
10069616950409910695160

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.01.00.094.4%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%4.06.00.040.0%12.06.00.066.7%
Dividend per Share0.00.01.00.0%2.00.01.066.7%4.00.01.080.0%9.00.01.090.0%12.00.06.066.7%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%18.00.00.0100.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Unipro

About Unipro

Public Joint-Stock Company Unipro engages in the production and sale of electricity, and power and heat energy in Russia. It operates five power plants with a total installed capacity of 11,245 megawatts. The company sells electricity on the wholesale electricity and capacity market; and provides distributed power solutions. It is also involved in engineering activities. The company was formerly known as Open Joint-Stock Company E.ON Russia and changed its name to Public Joint-Stock Company Unipro in June 2016. The company was founded in 2005 and is headquartered in Moscow, Russia. Public Joint-Stock Company Unipro is a subsidiary of Uniper SE.

Fundamental data was last updated by Penke on 2023-11-25 07:20:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Unipro.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Unipro earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • A Net Profit Margin of 20.1% means that руб0.20 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Unipro:

  • The MRQ is 20.1%. The company is making a huge profit. +2
  • The TTM is 20.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.1%TTM20.1%0.0%
TTM20.1%YOY9.3%+10.8%
TTM20.1%5Y18.5%+1.6%
5Y18.5%10Y20.1%-1.6%
1.1.2. Return on Assets

Shows how efficient Unipro is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • 14.5% Return on Assets means that Unipro generated руб0.15 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Unipro:

  • The MRQ is 14.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 14.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ14.5%TTM14.5%0.0%
TTM14.5%YOY6.5%+8.1%
TTM14.5%5Y11.5%+3.0%
5Y11.5%10Y12.4%-0.9%
1.1.3. Return on Equity

Shows how efficient Unipro is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • 16.4% Return on Equity means Unipro generated руб0.16 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Unipro:

  • The MRQ is 16.4%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 16.4%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ16.4%TTM16.4%0.0%
TTM16.4%YOY7.6%+8.8%
TTM16.4%5Y13.1%+3.3%
5Y13.1%10Y14.0%-0.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Unipro.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Unipro is operating .

  • Measures how much profit Unipro makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • An Operating Margin of 33.5% means the company generated руб0.34  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Unipro:

  • The MRQ is 33.5%. The company is operating very efficient. +2
  • The TTM is 33.5%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ33.5%TTM33.5%0.0%
TTM33.5%YOY25.4%+8.1%
TTM33.5%5Y27.1%+6.4%
5Y27.1%10Y27.1%+0.0%
1.2.2. Operating Ratio

Measures how efficient Unipro is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Independent Power Producers industry mean).
  • An Operation Ratio of 0.68 means that the operating costs are руб0.68 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Unipro:

  • The MRQ is 0.678. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.678. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.678TTM0.6780.000
TTM0.678YOY0.751-0.073
TTM0.6785Y0.720-0.043
5Y0.72010Y0.708+0.012
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Unipro.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Unipro is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Independent Power Producers industry mean).
  • A Current Ratio of 4.03 means the company has руб4.03 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Unipro:

  • The MRQ is 4.027. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.027. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.027TTM4.0270.000
TTM4.027YOY1.072+2.955
TTM4.0275Y1.992+2.034
5Y1.99210Y2.637-0.645
1.3.2. Quick Ratio

Measures if Unipro is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • A Quick Ratio of 4.13 means the company can pay off руб4.13 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Unipro:

  • The MRQ is 4.126. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.126. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.126TTM4.1260.000
TTM4.126YOY0.726+3.400
TTM4.1265Y1.806+2.320
5Y1.80610Y2.271-0.465
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Unipro.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Unipro assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Unipro to Utilities - Independent Power Producers industry mean.
  • A Debt to Asset Ratio of 0.11 means that Unipro assets are financed with 11.4% credit (debt) and the remaining percentage (100% - 11.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Unipro:

  • The MRQ is 0.114. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.114. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.114TTM0.1140.000
TTM0.114YOY0.147-0.034
TTM0.1145Y0.120-0.006
5Y0.12010Y0.116+0.004
1.4.2. Debt to Equity Ratio

Measures if Unipro is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • A Debt to Equity ratio of 12.8% means that company has руб0.13 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Unipro:

  • The MRQ is 0.128. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.128. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.128TTM0.1280.000
TTM0.128YOY0.173-0.045
TTM0.1285Y0.137-0.008
5Y0.13710Y0.132+0.005
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Unipro

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Unipro generates.

  • Above 15 is considered overpriced but always compare Unipro to the Utilities - Independent Power Producers industry mean.
  • A PE ratio of 3.98 means the investor is paying руб3.98 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Unipro:

  • The EOD is 5.689. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.981. Based on the earnings, the company is cheap. +2
  • The TTM is 3.981. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.689MRQ3.981+1.708
MRQ3.981TTM3.9810.000
TTM3.981YOY40.006-36.025
TTM3.9815Y19.608-15.626
5Y19.60810Y65.132-45.524
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Unipro:

  • The EOD is 4.209. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.946. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.946. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.209MRQ2.946+1.263
MRQ2.946TTM2.9460.000
TTM2.946YOY20.020-17.074
TTM2.9465Y21.049-18.103
5Y21.04910Y89.023-67.975
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Unipro is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Independent Power Producers industry mean).
  • A PB ratio of 0.65 means the investor is paying руб0.65 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Unipro:

  • The EOD is 0.933. Based on the equity, the company is cheap. +2
  • The MRQ is 0.653. Based on the equity, the company is cheap. +2
  • The TTM is 0.653. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.933MRQ0.653+0.280
MRQ0.653TTM0.6530.000
TTM0.653YOY3.031-2.379
TTM0.6535Y2.184-1.531
5Y2.18410Y7.180-4.996
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Unipro compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3340.3340%-0.189+156%0.051+551%0.011+2980%
Book Value Per Share--2.0572.0570%1.723+19%1.890+9%1.820+13%
Current Ratio--4.0274.0270%1.072+276%1.992+102%2.637+53%
Debt To Asset Ratio--0.1140.1140%0.147-23%0.120-5%0.116-2%
Debt To Equity Ratio--0.1280.1280%0.173-26%0.137-6%0.132-2%
Dividend Per Share----0%0.317-100%0.197-100%0.246-100%
Eps--0.3370.3370%0.131+158%0.250+35%0.258+31%
Free Cash Flow Per Share--0.4560.4560%0.261+75%0.247+85%0.208+119%
Free Cash Flow To Equity Per Share--0.4000.4000%-0.016+104%0.045+781%-0.041+110%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--7.269--------
Intrinsic Value_10Y_min--2.503--------
Intrinsic Value_1Y_max--0.396--------
Intrinsic Value_1Y_min--0.221--------
Intrinsic Value_3Y_max--1.442--------
Intrinsic Value_3Y_min--0.694--------
Intrinsic Value_5Y_max--2.795--------
Intrinsic Value_5Y_min--1.196--------
Market Cap120990455115.776+30%84674412352.73584674412352.7350%329366440901.480-74%256091234619.761-67%802949231264.910-89%
Net Profit Margin--0.2010.2010%0.093+115%0.185+9%0.201+0%
Operating Margin--0.3350.3350%0.254+32%0.271+23%0.271+23%
Operating Ratio--0.6780.6780%0.751-10%0.720-6%0.708-4%
Pb Ratio0.933+30%0.6530.6530%3.031-78%2.184-70%7.180-91%
Pe Ratio5.689+30%3.9813.9810%40.006-90%19.608-80%65.132-94%
Price Per Share1.919+30%1.3431.3430%5.224-74%4.062-67%12.735-89%
Price To Free Cash Flow Ratio4.209+30%2.9462.9460%20.020-85%21.049-86%89.023-97%
Price To Total Gains Ratio5.746+30%4.0214.0210%40.619-90%19.765-80%69.487-94%
Quick Ratio--4.1264.1260%0.726+468%1.806+128%2.271+82%
Return On Assets--0.1450.1450%0.065+125%0.115+26%0.124+17%
Return On Equity--0.1640.1640%0.076+116%0.131+26%0.140+17%
Total Gains Per Share--0.3340.3340%0.129+160%0.248+35%0.257+30%
Usd Book Value--1400869328.4001400869328.4000%1173453145.200+19%1286901041.040+9%1239079797.720+13%
Usd Book Value Change Per Share--0.0040.0040%-0.002+156%0.001+551%0.000+2980%
Usd Book Value Per Share--0.0220.0220%0.019+19%0.020+9%0.020+13%
Usd Dividend Per Share----0%0.003-100%0.002-100%0.003-100%
Usd Eps--0.0040.0040%0.001+158%0.003+35%0.003+31%
Usd Free Cash Flow--310436420.400310436420.4000%177684084.000+75%168170115.600+85%141750332.640+119%
Usd Free Cash Flow Per Share--0.0050.0050%0.003+75%0.003+85%0.002+119%
Usd Free Cash Flow To Equity Per Share--0.0040.0040%0.000+104%0.000+781%0.000+110%
Usd Market Cap1306696915.250+30%914483653.410914483653.4100%3557157561.736-74%2765785333.893-67%8671851697.661-89%
Usd Price Per Share0.021+30%0.0150.0150%0.056-74%0.044-67%0.138-89%
Usd Profit--229691397.600229691397.6000%88914834.000+158%170044822.800+35%175353307.920+31%
Usd Revenue--1142627947.2001142627947.2000%951796591.200+20%922971510.000+24%880237038.600+30%
Usd Total Gains Per Share--0.0040.0040%0.001+160%0.003+35%0.003+30%
 EOD+4 -4MRQTTM+0 -0YOY+29 -65Y+29 -610Y+29 -6

3.2. Fundamental Score

Let's check the fundamental score of Unipro based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.689
Price to Book Ratio (EOD)Between0-10.933
Net Profit Margin (MRQ)Greater than00.201
Operating Margin (MRQ)Greater than00.335
Quick Ratio (MRQ)Greater than14.126
Current Ratio (MRQ)Greater than14.027
Debt to Asset Ratio (MRQ)Less than10.114
Debt to Equity Ratio (MRQ)Less than10.128
Return on Equity (MRQ)Greater than0.150.164
Return on Assets (MRQ)Greater than0.050.145
Total10/10 (100.0%)

3.3. Technical Score

Let's check the technical score of Unipro based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5021.921
Ma 20Greater thanMa 502.163
Ma 50Greater thanMa 1002.265
Ma 100Greater thanMa 2002.235
OpenGreater thanClose1.984
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets146,366,579
Total Liabilities16,656,456
Total Stockholder Equity129,710,123
 As reported
Total Liabilities 16,656,456
Total Stockholder Equity+ 129,710,123
Total Assets = 146,366,579

Assets

Total Assets146,366,579
Total Current Assets41,256,309
Long-term Assets41,256,309
Total Current Assets
Cash And Cash Equivalents 27,077,433
Short-term Investments 1,499,126
Net Receivables 12,198,939
Inventory 4,631,867
Total Current Assets  (as reported)41,256,309
Total Current Assets  (calculated)45,407,365
+/- 4,151,056
Long-term Assets
Property Plant Equipment 102,010,250
Intangible Assets 699,915
Other Assets 1,753,974
Long-term Assets  (as reported)105,110,270
Long-term Assets  (calculated)104,464,139
+/- 646,131

Liabilities & Shareholders' Equity

Total Current Liabilities10,245,946
Long-term Liabilities6,410,510
Total Stockholder Equity129,710,123
Total Current Liabilities
Short-term Debt 184,978
Accounts payable 4,121,573
Other Current Liabilities 5,939,395
Total Current Liabilities  (as reported)10,245,946
Total Current Liabilities  (calculated)10,245,946
+/-0
Long-term Liabilities
Long term Debt Total 635,091
Long term Debt 635,091
Capital Lease Obligations 820,069
Long-term Liabilities  (as reported)6,410,510
Long-term Liabilities  (calculated)2,090,251
+/- 4,320,259
Total Stockholder Equity
Common Stock25,219,482
Retained Earnings 64,390,512
Capital Surplus 40,052,405
Total Stockholder Equity (as reported)129,710,123
Total Stockholder Equity (calculated)129,662,399
+/- 47,724
Other
Capital Stock25,219,482
Cash And Equivalents27,077,433
Cash and Short Term Investments 28,576,559
Common Stock Shares Outstanding 63,048,706
Liabilities and Stockholders Equity 146,366,579
Net Debt -26,257,364
Net Invested Capital 129,710,123
Net Working Capital 31,010,363
Short Long Term Debt Total 820,069



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
23,137,361
29,175,044
69,513,640
83,233,753
92,477,930
103,212,872
120,273,555
133,595,449
130,743,490
127,699,405
126,765,157
109,138,793
126,019,740
131,025,499
136,588,532
135,270,962
127,448,256
146,366,579
146,366,579127,448,256135,270,962136,588,532131,025,499126,019,740109,138,793126,765,157127,699,405130,743,490133,595,449120,273,555103,212,87292,477,93083,233,75369,513,64029,175,04423,137,361
   > Total Current Assets 
4,428,161
4,641,912
51,256,499
35,817,354
27,235,118
22,963,810
32,309,862
41,516,832
36,828,086
22,202,824
18,809,807
10,054,313
18,557,460
15,907,050
14,474,381
11,643,029
13,169,549
41,256,309
41,256,30913,169,54911,643,02914,474,38115,907,05018,557,46010,054,31318,809,80722,202,82436,828,08641,516,83232,309,86222,963,81027,235,11835,817,35451,256,4994,641,9124,428,161
       Cash And Cash Equivalents 
1,613,850
778,079
4,088,840
130,615
483,368
268,850
10,523,873
5,813,097
18,026,997
13,100,785
9,363,083
1,724,888
3,058,326
4,788,075
3,093,529
192,360
29,737
27,077,433
27,077,43329,737192,3603,093,5294,788,0753,058,3261,724,8889,363,08313,100,78518,026,9975,813,09710,523,873268,850483,368130,6154,088,840778,0791,613,850
       Short-term Investments 
100,988
600,000
35,808,572
30,994,817
17,131,566
14,297,908
14,175,215
27,254,094
8,318,302
298,928
0
779,682
3,698,786
963,700
1,144,403
763,869
780,900
1,499,126
1,499,126780,900763,8691,144,403963,7003,698,786779,6820298,9288,318,30227,254,09414,175,21514,297,90817,131,56630,994,81735,808,572600,000100,988
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
5,069,276
5,886,655
9,094,674
7,093,227
7,574,548
7,646,717
7,335,731
12,198,939
12,198,9397,335,7317,646,7177,574,5487,093,2279,094,6745,886,6555,069,2760000000000
       Inventory 
1,059,337
1,736,032
2,087,481
1,803,967
1,699,351
1,409,476
1,727,092
1,679,769
1,869,167
2,149,539
2,166,577
2,304,777
2,506,880
3,423,869
3,333,909
3,414,842
4,217,382
4,631,867
4,631,8674,217,3823,414,8423,333,9093,423,8692,506,8802,304,7772,166,5772,149,5391,869,1671,679,7691,727,0921,409,4761,699,3511,803,9672,087,4811,736,0321,059,337
       Other Current Assets 
1,653,986
1,527,801
9,271,606
2,887,955
7,920,833
6,987,576
5,883,682
6,769,872
8,613,620
6,653,572
7,280,147
6,024,648
12,992,254
6,731,406
6,902,540
7,271,958
8,141,530
8,047,883
8,047,8838,141,5307,271,9586,902,5406,731,40612,992,2546,024,6487,280,1476,653,5728,613,6206,769,8725,883,6826,987,5767,920,8332,887,9559,271,6061,527,8011,653,986
   > Long-term Assets 
18,709,200
24,533,132
18,257,141
47,416,399
65,242,812
80,249,062
87,963,693
92,078,618
93,915,404
105,496,581
107,955,350
99,084,480
107,462,280
115,118,449
122,114,151
123,627,933
114,278,707
105,110,270
105,110,270114,278,707123,627,933122,114,151115,118,449107,462,28099,084,480107,955,350105,496,58193,915,40492,078,61887,963,69380,249,06265,242,81247,416,39918,257,14124,533,13218,709,200
       Property Plant Equipment 
18,403,282
24,186,643
17,684,401
45,675,068
64,709,683
79,599,684
86,716,212
88,625,688
90,416,319
102,996,512
105,902,885
96,701,223
106,213,511
113,931,935
121,159,059
122,271,484
112,286,380
102,010,250
102,010,250112,286,380122,271,484121,159,059113,931,935106,213,51196,701,223105,902,885102,996,51290,416,31988,625,68886,716,21279,599,68464,709,68345,675,06817,684,40124,186,64318,403,282
       Goodwill 
0
0
0
0
0
0
0
0
0
499,082
324,066
333,878
337,742
349,446
307,966
353,298
0
0
00353,298307,966349,446337,742333,878324,066499,082000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
881,185
1,240,053
56,371
132,206
251,533
0
0
0
000251,533132,20656,3711,240,053881,1850000000000
       Intangible Assets 
0
0
0
0
0
0
0
467,245
366,625
1,164,972
324,066
333,878
337,742
349,446
307,966
353,298
604,688
699,915
699,915604,688353,298307,966349,446337,742333,878324,0661,164,972366,625467,2450000000
       Long-term Assets Other 
153,182
616,887
36,268,182
32,058,342
17,165,683
14,446,124
14,497,861
30,206,600
11,425,091
1,079,200
1,728,399
2,049,379
911,027
1,668,562
1,539,996
1,409,077
1,616,478
3,253,100
3,253,1001,616,4781,409,0771,539,9961,668,562911,0272,049,3791,728,3991,079,20011,425,09130,206,60014,497,86114,446,12417,165,68332,058,34236,268,182616,887153,182
> Total Liabilities 
5,423,281
6,739,392
2,173,053
7,221,900
8,184,509
9,061,697
11,798,247
10,722,008
11,396,499
13,705,223
16,657,522
14,626,486
12,472,265
14,791,159
15,942,986
14,726,521
18,795,187
16,656,456
16,656,45618,795,18714,726,52115,942,98614,791,15912,472,26514,626,48616,657,52213,705,22311,396,49910,722,00811,798,2479,061,6978,184,5097,221,9002,173,0536,739,3925,423,281
   > Total Current Liabilities 
2,739,656
2,641,676
1,788,989
4,287,073
5,558,138
6,174,020
6,527,778
5,262,104
5,205,241
7,074,127
8,904,845
8,577,515
6,375,009
7,820,506
9,802,876
8,601,745
12,290,050
10,245,946
10,245,94612,290,0508,601,7459,802,8767,820,5066,375,0098,577,5158,904,8457,074,1275,205,2415,262,1046,527,7786,174,0205,558,1384,287,0731,788,9892,641,6762,739,656
       Short-term Debt 
235,079
635,002
250,230
30,994,817
17,131,566
91,429
14,175,215
27,254,094
8,318,302
298,928
0
2,307,756
0
237,238
2,742,891
237,238
3,451,721
184,978
184,9783,451,721237,2382,742,891237,23802,307,7560298,9288,318,30227,254,09414,175,21591,42917,131,56630,994,817250,230635,002235,079
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
2,307,756
0
0
2,505,653
477,988
3,266,743
0
03,266,743477,9882,505,653002,307,75600000000000
       Accounts payable 
1,860,325
1,775,935
1,163,496
2,957,391
4,518,972
5,202,665
5,045,215
1,781,662
2,295,346
2,353,155
2,833,582
2,788,174
1,846,865
2,205,165
2,552,214
3,128,209
3,597,926
4,121,573
4,121,5733,597,9263,128,2092,552,2142,205,1651,846,8652,788,1742,833,5822,353,1552,295,3461,781,6625,045,2155,202,6654,518,9722,957,3911,163,4961,775,9351,860,325
       Other Current Liabilities 
644,252
230,739
375,263
1,329,682
1,039,166
879,926
1,482,563
3,480,442
2,909,895
4,720,972
6,071,263
3,481,585
4,528,144
3,463,179
4,507,771
5,236,298
5,240,403
5,939,395
5,939,3955,240,4035,236,2984,507,7713,463,1794,528,1443,481,5856,071,2634,720,9722,909,8953,480,4421,482,563879,9261,039,1661,329,682375,263230,739644,252
   > Long-term Liabilities 
2,683,625
4,097,716
384,064
2,934,827
2,626,371
2,887,677
5,270,469
5,459,904
6,191,258
6,631,096
7,752,677
6,048,971
6,097,256
6,970,653
6,140,110
6,124,776
6,505,137
6,410,510
6,410,5106,505,1376,124,7766,140,1106,970,6536,097,2566,048,9717,752,6776,631,0966,191,2585,459,9045,270,4692,887,6772,626,3712,934,827384,0644,097,7162,683,625
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
746,755
515,844
403,132
920,509
696,832
635,091
635,091696,832920,509403,132515,844746,755000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
7,752,677
6,048,971
6,097,256
6,454,809
5,736,978
5,204,267
5,808,305
0
05,808,3055,204,2675,736,9786,454,8096,097,2566,048,9717,752,6770000000000
> Total Stockholder Equity
15,798,229
22,435,652
67,340,587
75,997,760
84,279,553
94,135,572
108,469,639
122,867,717
119,284,083
113,468,328
109,907,017
94,311,326
113,547,475
116,234,340
120,645,546
120,544,441
108,653,069
129,710,123
129,710,123108,653,069120,544,441120,645,546116,234,340113,547,47594,311,326109,907,017113,468,328119,284,083122,867,717108,469,63994,135,57284,279,55375,997,76067,340,58722,435,65215,798,229
   Common Stock
8,210,831
49,130,626
25,206,846
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,482
25,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,219,48225,206,84649,130,6268,210,831
   Retained Earnings 
-39,406
4,711,197
560,411
10,003,790
17,840,874
28,089,438
42,696,355
57,302,257
53,290,789
46,177,717
42,439,252
27,868,063
47,677,914
50,283,971
55,140,218
54,889,935
43,122,790
64,390,512
64,390,51243,122,79054,889,93555,140,21850,283,97147,677,91427,868,06342,439,25246,177,71753,290,78957,302,25742,696,35528,089,43817,840,87410,003,790560,4114,711,197-39,406
   Accumulated Other Comprehensive Income 00-94,707,817-87,003,049-81,668,297-81,762,067-76,024,148-65,477,561-57,459,746-50,909,215-37,972,635-30,333,865-25,445,637-23,640,660-18,331,3380-15,605,254-21,085,775
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
40,052,405
40,052,405
40,052,405
40,052,405
40,052,405
40,052,405
40,052,405
40,052,405
40,052,40540,052,40540,052,40540,052,40540,052,40540,052,40540,052,40540,052,4050000000000
   Treasury Stock000000000000000000
   Other Stockholders Equity 
28,712,579
-15,800,917
41,573,330
59,105,826
64,859,857
66,272,289
70,887,667
78,318,613
91,683,027
99,530,875
107,725,844
117,247,929
122,412,146
122,399,184
40,285,846
40,435,024
40,310,797
40,100,129
40,100,12940,310,79740,435,02440,285,846122,399,184122,412,146117,247,929107,725,84499,530,87591,683,02778,318,61370,887,66766,272,28964,859,85759,105,82641,573,330-15,800,91728,712,579



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.




Income Statement

Currency in RUB. All numbers in thousands.